|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income Property Analysis System Version 2.20 |
|
|
|
|
|
|
|
|
|
Unit Breakdown |
|
|
|
Sample Property |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental Property
Information |
|
|
#Units |
Description |
Size SF |
Rent |
Total SF |
Total Rent |
Rent/SF |
|
|
Property Name |
|
Sample
Property |
|
|
|
|
|
|
Address |
|
|
|
14 |
1-1 |
500 |
600 |
7000 |
8400 |
1.20 |
|
|
# of Units |
|
14 |
|
|
|
|
|
|
|
|
|
|
Square Footage |
|
7000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property Financials |
|
|
|
|
|
|
|
|
|
|
|
Current Market Value |
|
341000 |
|
|
|
|
|
|
|
|
|
|
Purchase Price |
|
341000 |
|
|
|
|
|
|
|
|
|
|
Down Payment |
|
102300 |
|
|
|
|
|
|
|
|
|
|
Closing Costs |
|
4000 |
|
|
|
|
|
|
|
|
|
|
Expected Appreciation (%) |
|
3.00% |
|
|
|
|
|
|
|
|
|
|
Percentage of price to depreciate
as improvements (%) |
|
90.00% |
|
|
14 |
|
      
|
|
7000 |
8400 |
1.20 |
|
|
|
|
|
|
|
|
|
Rental Income |
|
|
Pricing Options |
|
|
|
|
|
|
|
Gross Monthly Receipts |
|
8400 |
|
|
|
341000.00 |
|
|
|
|
|
|
|
Expected Vacancy Rate (%) |
|
15.00% |
|
|
|
|
|
|
|
|
Other Monthly Income |
|
|
|
|
|
|
|
|
Annual Rent Increase (%) |
|
4.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Operating Expenses |
|
|
|
|
|
|
|
|
|
|
Repair and Maintenance |
|
0 |
|
Est. Expenses |
|
   
|
|
|
|
|
|
|
Property Management |
|
0 |
|
2.50 |
|
|
|
|
|
|
Salary and Wages |
|
0 |
|
|
|
|
|
|
Property Taxes |
|
0 |
|
|
|
|
|
|
Insurance |
|
0 |
|
|
|
|
|
Professional Services |
|
0 |
|
Mortgages |
|
First |
Second |
Third |
Other |
|
|
Water/Sewer/Garbage |
|
0 |
|
|
Mortgage Principal |
|
238700 |
0 |
0 |
0 |
|
|
Utilities |
|
0 |
|
|
Amortization Term (Months) |
|
300 |
0 |
0 |
0 |
|
|
Advertising |
|
0 |
|
|
Annual Interest Rate (%) |
|
6.50% |
0.00% |
0.00% |
0.00% |
|
|
Office Supplies |
|
0 |
|
|
Monthly Payment |
|
$1,612 |
$0 |
$0 |
$0 |
|
|
Estimated Expenses |
|
17500 |
|
|
Annual Payment |
|
$19,341 |
$0 |
$0 |
$0 |
|
Total Expenses |
|
17500 |
|
Tax Information |
|
|
|
|
Operating Cost Increase (%) |
|
2.00% |
|
|
Federal Tax Rate (%) |
|
|
30.00% |
|
|
Expenses per SF |
|
2.50 |
|
|
State Tax Rate (%) |
|
|
0.00% |
|
|
Expenses per Unit |
|
1250 |
|
|
Long-term Capital Gains Rate (%) |
|
|
20.00% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|